Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,652£24,007£24,607£25,222£25,979£123,467
Total Expenses£26,186£26,268£26,371£26,476£26,595£131,896
Profit Before Tax£-2,534£-2,261£-1,764£-1,254£-616£-8,430
Profit After Tax £-2,534£-2,261£-1,764£-1,254£-616£-8,430
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-2,529£-2,256£9,236£18,381£25,513£48,346
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%5%10%14%27%